Flat
L3
2 beds
1 bath
Laynyork Road, Liverpool L3
North West, England · L3
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£10,405
↗ 19%After 5 Years
Change In Property Value
£48,283
↗ 28%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,028 | £11,193 | £11,361 | £11,645 | £11,936 | £57,165 |
| Total Expenses | £8,733 | £8,800 | £8,858 | £8,928 | £9,000 | £44,319 |
| Profit Before Tax | £2,295 | £2,393 | £2,504 | £2,717 | £2,937 | £12,846 |
| Profit After Tax | £1,859 | £1,939 | £2,028 | £2,201 | £2,379 | £10,405 |
| Change In Property Value | £5,250 | £9,914 | £11,410 | £12,094 | £9,615 | £48,283 |
| Net Return | £7,109 | £11,852 | £13,438 | £14,295 | £11,994 | £58,688 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 13% | 22% | 25% | 27% | 22% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change